|
(単位:%)
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q20
|
3Q20
|
4Q21
|
1Q22
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
|
株式報酬費用
|
2,620
|
2,931
|
3,844
|
4,952
|
-
|
-4,449
|
5,514
|
-
|
14,449
|
-10,278
|
27,300
|
29,120
|
7,794
|
25,872
|
9,115
|
9,387
|
9,463
|
13,606
|
10,007
|
9,624
|
9,380
|
9,381
|
8,590
|
10,336
|
10,714
|
14,212
|
10,654
|
13,945
|
8,987
|
|
営業キャッシュフロー
|
47,674
|
176,210
|
44,936
|
-
|
-512,170
|
133,621
|
469,902
|
688,756
|
-
|
135,371
|
248,965
|
89,411
|
173,862
|
218,798
|
44,308
|
398,744
|
169,805
|
343,634
|
119,132
|
150,368
|
175,031
|
89,928
|
200,847
|
221,351
|
206,757
|
261,771
|
208,093
|
249,864
|
181,144
|
|
資本的支出
|
-27,674
|
-42,573
|
-36,534
|
-51,764
|
-56,130
|
-52,473
|
-35,212
|
-
|
-
|
4,165
|
-74,690
|
-112,596
|
-74,690
|
-29,283
|
-90,533
|
-116,844
|
-102,774
|
-49,852
|
-92,084
|
-122,156
|
-133,711
|
-39,522
|
-105,741
|
-133,879
|
-187,933
|
-87,035
|
-140,497
|
-165,568
|
-194,883
|
|
投資キャッシュフロー
|
-27,674
|
-42,573
|
-36,534
|
-
|
-65,527
|
-30,867
|
-35,212
|
-42,367
|
-
|
10,978
|
-58,060
|
-93,516
|
-74,690
|
355,226
|
-90,533
|
-474,848
|
-94,356
|
-411,417
|
-92,084
|
-116,168
|
-127,389
|
-27,212
|
-105,741
|
-133,879
|
-187,933
|
-88,381
|
-142,291
|
-163,865
|
-195,029
|
|
自己株式の取得による支出
|
-40
|
0
|
-
|
-
|
-
|
-27,366
|
6,073
|
-
|
27,434
|
-43,246
|
24,031
|
73,196
|
70,180
|
66,858
|
51,342
|
50,499
|
52,928
|
70,469
|
42,369
|
44,902
|
14,548
|
-2,861
|
57,256
|
42,709
|
58,076
|
49,423
|
41,305
|
41,590
|
87,314
|
|
長期借入金の返済による支出
|
9,494
|
3,844
|
3,844
|
3,845
|
3,844
|
-
|
3,297
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-19,803
|
-137,993
|
-5,671
|
-
|
-
|
482,363
|
-331,979
|
-510,513
|
-142,969
|
-174,208
|
-171,469
|
-99,710
|
-56,895
|
-561,314
|
38,741
|
412,043
|
-204,486
|
56,626
|
-37,576
|
-31,377
|
-40,301
|
-58,406
|
-96,061
|
-84,508
|
-23,009
|
-198,014
|
-54,590
|
-78,210
|
11,731
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,824
|
174,736
|
67,596
|
84,296
|
-13,739
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4
|
3.8
|
1.3
|
1.6
|
-0.3
|